OFF_MARKETRisky Deal4 days on market

1120 CELEBRATION Court

1120 CELEBRATION Court, St. Johns, FL 32259, Saint Johns, FL 32259
$3,200,000

Listing Price

Property image 1
1120 CELEBRATION Court, St. Johns, FL 32259
Loc: Saint Johns, FL
Days Listed
4
Tax Assessed
$691k
Lot Size
1.03 acres
Rent Estimate
$4,755/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

9

Julington Creek Elementary School

PK-5
2.3 mi away
10

Fruit Cove Middle School

6-8
3.7 mi away
9

Creekside High School

8-12
4.8 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
1.31%
Total ROI
-3.8%
Cash Flow
$-12,692/mo
DSCR
0.22
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2024-04-04Sold$1,220,000$271
2024-03-14Pending sale$1,475,000$327
2024-02-18Price change$1,475,000$327
2024-02-08Listed for sale$1,550,000$344
2024-01-14Listing removed$0
2024-01-06Listed for sale$1,550,000$344

Tax History

YearProperty TaxTax Assessment
2018$6,080.33$433,476
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
7
Sq Ft
4,509
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $3,200,000Rent Basis: Observed Comp Model ($4,755/mo)State Tax Benchmark: 0.98% (FL)Hazard Reserve: $1,600/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.56%

NOI: $17,966/yr

Cash-on-Cash Yield
-24.6%

On $736,000 invested

DSCR Ratio
0.09x

Negative debt coverage

5-Yr Leveraged ROI
+-29.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.98% of basis)-$564/mo
Homeowner / Hazard Insurance-$1,600/mo
Vacancy Reserve (5% of rent)-$238/mo
Repairs & Maintenance (10% of rent)-$476/mo
Property Management (8% of rent)-$380/mo
Total Pure Operating Expenses-$3,258/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,755/mo
Less: Operating Expenses-$3,258/mo
Net Operating Income (NOI)+$1,497/mo
Less: Debt Service (30yr @ 6.75%)-$16,604/mo
Net Cash Flow
$-15,107/mo
$-181,284/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Saint Johns.